185.5
Revenue$M
228.1
244.6
266.6
287.1
311.7
340.4
366.6
395.6
426.1
467.1
194.3
8.43%
8.50%
12
11.74
Revenue growth%
27.49
27.93
26.68
24.54
21.75
23.09
24.66
22.61
24.58
27.11
9.76
24.58
24.62
43
11.19
Gross margin%
14.87
13.89
12.24
10.88
10.61
12.58
9.69
11.60
11.01
11.14
7.54
11.14
11.37
27
20.28
Operating margin%
7.09
4.55
1.83
2.94
3.27
1.49
3.46
4.87
7.45
4.51
21.34
4.51
3.98
43
20.53
Net margin%
17.16
19.69
20.60
22.00
24.25
22.18
22.51
23.73
22.37
19.76
21.02
22.37
22.09
19
36.94
P/E ratio (avg)x
20.54
24.24
28.86
32.76
37.67
44.52
52.56
57.00
64.95
73.60
20.14
57.00
41.10
70
9.854
EV/EBITx
13.13
12.76
14.76
15.90
17.57
21.04
24.94
28.71
32.06
38.03
10.19
28.71
19.30
10
25.24
FCF yield (avg)%
21.66
21.74
20.78
23.56
23.11
23.19
24.11
26.66
26.62
24.01
17.75
24.11
23.38
68
2.94
FCF margin%
20.95
19.54
21.99
24.14
25.40
22.49
20.47
19.89
20.02
19.45
24.53
20.02
20.71
83
1.453
FCF / Net incomex
1.755
1.896
2.184
2.287
2.128
1.980
2.306
2.524
2.448
2.591
1.307
2.448
2.235
65
22.57
ROIC%
24.67
26.05
28.84
28.22
28.13
25.82
27.48
25.45
23.92
26.40
11.37
25.82
26.22
46
3.00
Return on equity%
14.40
15.40
16.80
17.93
18.62
16.92
19.55
19.76
20.53
20.49
4.70
19.76
18.28
90
29.16
Return on assets%
13.58
14.19
13.12
11.50
12.75
15.17
15.15
15.40
13.14
10.65
18.35
15.15
13.36
90
3.87
EPS$
5.22
6.06
5.82
6.25
7.01
8.05
8.37
9.56
10.56
11.40
4.02
10.22%
9.67%
—
25.87
EPS growth%
30.32
32.47
29.48
31.42
31.61
32.67
31.06
33.65
33.63
35.48
23.60
33.63
32.04
72
3.39
Bookvalue per sh$
3.12
3.76
4.34
4.98
5.11
5.34
5.48
5.90
6.46
6.59
2.52
5.24%
7.58%
—
2.09
FCF per share$
2.35
2.35
2.15
2.20
2.31
2.30
2.09
2.17
2.12
2.30
4.54
(0.05%)
(0.98%)
—
5.12
Dividend per sh$
3.95
3.76
4.00
3.73
3.84
3.91
3.41
3.21
3.02
3.19
3.30
(3.60%)
(2.39%)
—
14.80
Div yield (avg)%
4.80
6.93
7.69
9.66
11.80
12.52
12.88
14.82
15.87
17.57
11.63
14.82
12.16
22
20.31
Payout ratio%
21.38
20.50
18.72
21.65
18.97
18.36
18.59
21.06
18.40
17.40
8.97
18.40
18.84
67
7.432
Shares (diluted)M
6.711
6.674
6.794
6.473
7.084
6.846
7.321
8.195
8.281
7.858
7.592
2.10%
0.74%
26
25.51
Buyback yield%
18.95
18.39
19.05
16.74
17.17
18.48
15.55
14.57
14.41
16.16
29.91
15.55
16.95
28
1.725
D/E ratiox
1.473
1.437
1.531
1.383
1.316
1.256
1.095
0.940
0.857
0.805
1.158
0.940
1.286
41
217.1
Enterprise value$M
26.68
29.05
29.24
28.69
31.10
31.32
30.32
30.29
29.46
27.51
272.5
(2.43%)
1.14%
40
299.7
LT debt$M
433.2
469.3
553.4
621.2
678.9
653.6
763.9
810.4
849.0
970.1
184.7
7.40%
9.34%
54
Revenue
$467.1M
8.50%
1.00×
Cost of revenue
$326.9M
8.50%
1.00×
Operating expenses
$89.05M
8.64%
1.01×
Cash and investments
18.81%
Property and equipment
14.68%